🚫 We are no longer accepting BRRRR, Fix/Flip, or Wholesale clients

Fully Occupied 8-Unit 1% Rule Complex with Value-Add Potential

1407 Bundrant Dr, Killeen
ROI
20.32% IRR
Strategy
Long Term Rental
Fully occupied 8-unit 1% Rule complex with value-add potential. Four duplexes on one parcel, all 2 bed 1 bath units. 3 minutes from Fort Cavazos. Cashflow positive from day one with significant upside. Properties will have some deferred maintenance. Rent rolls available upon request. Set of four occupied duplexes on a single parcel. Lease rates $500-825/mo, with two month-to-month and all long-term leases expiring before 5/31/2024. Owner-paid water, potential value-add by billing to tenants on new leases.

Enter your email to download the proforma

< Back to Daily Deals

Fully Occupied 8-Unit 1% Rule Complex with Value-Add Potential

Listed 04/05/2024

1407 Bundrant Dr, Killeen

Purchase Price:$400,000

Cash Outlay:$168,000

Cashflow:$1,165/mo

Cap Rate:8.62%

IRR:20.32%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

B.E.A.F

Appreciating Houston B.E.A.F. Single Family Rental $250k

1818 Jara Ct, Spring

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$30/mo

Cap Rate:8.37%

IRR:13.89%

B.E.A.F

Appreciating DFW B.E.A.F. Single Family Rental $335k

2490 Leona St, Forney

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$100/mo

Cap Rate:8.14%

IRR:13.89%

Long Term Rental

Turnkey 5-Plex Exceeding The 1% Rule $595k *excellent deal, will move quickly*

3918 McKinney Ext, La Marque

Purchase Price:$595,000

Cash Outlay:$160,650

Cashflow:$1,145/mo

Cap Rate:10.02%

IRR:23.57%

Mid Term Rental

DFW Duplex in Irving $397k

414 Lucille St #416, Irving

Purchase Price:$397,000

Cash Outlay:$107,190

Cashflow:$314/mo

Cap Rate:8.41%

IRR:16.93%

Short Term Rental

Frisco Short Term Rental $425k

8467 Willow Creek Dr, Frisco

Purchase Price:$425,000

Cash Outlay:$114,750

Cashflow:$851/mo

Cap Rate:10.14%

IRR:26.10%

Long Term Rental

Turnkey Cashflowing Quadplex in Fort Worth $585k *this will move quick*

3736 Ramona Dr, Fort Worth

Purchase Price:$585,000

Cash Outlay:$157,950

Cashflow:$1,095/mo

Cap Rate:9.69%

IRR:23.01%